AOI.TO
Africa Oil Corp
Price:  
2.00 
CAD
Volume:  
120,358.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AOI.TO WACC - Weighted Average Cost of Capital

The WACC of Africa Oil Corp (AOI.TO) is 9.0%.

The Cost of Equity of Africa Oil Corp (AOI.TO) is 14.35%.
The Cost of Debt of Africa Oil Corp (AOI.TO) is 5.00%.

Range Selected
Cost of equity 11.40% - 17.30% 14.35%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.6% - 10.5% 9.0%
WACC

AOI.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.62 2.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.40% 17.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 7.6% 10.5%
Selected WACC 9.0%